MEDIOS AG (ILM1.DE) Fundamental Analysis & Valuation

FRA:ILM1 • DE000A1MMCC8

Current stock price

13.6 EUR
-0.2 (-1.45%)
Last:

This ILM1.DE fundamental analysis includes valuation metrics, fair value assessment, financial health analysis, profitability trends, growth metrics and dividend sustainability analysis.

4

1. ILM1.DE Profitability Analysis

1.1 Basic Checks

  • ILM1 had positive earnings in the past year.
  • ILM1 had a positive operating cash flow in the past year.
  • In the past 5 years ILM1 has always been profitable.
  • Each year in the past 5 years ILM1 had a positive operating cash flow.
ILM1.DE Yearly Net Income VS EBIT VS OCF VS FCFILM1.DE Yearly Net Income VS EBIT VS OCF VS FCFYearly Net Income VS EBIT VS OCF VS FCF 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 0 20M -20M 40M -40M 60M

1.2 Ratios

  • ILM1's Return On Assets of 1.70% is on the low side compared to the rest of the industry. ILM1 is outperformed by 67.86% of its industry peers.
  • ILM1 has a worse Return On Equity (2.99%) than 67.86% of its industry peers.
  • Looking at the Return On Invested Capital, with a value of 3.60%, ILM1 is doing worse than 67.86% of the companies in the same industry.
  • ILM1 had an Average Return On Invested Capital over the past 3 years of 3.13%. This is below the industry average of 6.23%.
  • The last Return On Invested Capital (3.60%) for ILM1 is above the 3 year average (3.13%), which is a sign of increasing profitability.
Industry RankSector Rank
ROA 1.7%
ROE 2.99%
ROIC 3.6%
ROA(3y)2.07%
ROA(5y)2.16%
ROE(3y)3.15%
ROE(5y)3.09%
ROIC(3y)3.13%
ROIC(5y)2.93%
ILM1.DE Yearly ROA, ROE, ROICILM1.DE Yearly ROA, ROE, ROICYearly ROA, ROE, ROIC 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 0 5 -5 10

1.3 Margins

  • ILM1 has a Profit Margin of 0.74%. This is in the lower half of the industry: ILM1 underperforms 71.43% of its industry peers.
  • ILM1's Profit Margin has declined in the last couple of years.
  • Looking at the Operating Margin, with a value of 2.22%, ILM1 is doing worse than 85.71% of the companies in the same industry.
  • In the last couple of years the Operating Margin of ILM1 has grown nicely.
  • The Gross Margin of ILM1 (9.57%) is worse than 71.43% of its industry peers.
  • In the last couple of years the Gross Margin of ILM1 has grown nicely.
Industry RankSector Rank
OM 2.22%
PM (TTM) 0.74%
GM 9.57%
OM growth 3Y7.32%
OM growth 5Y7.85%
PM growth 3Y-13.39%
PM growth 5Y-3.47%
GM growth 3Y13.02%
GM growth 5Y9.8%
ILM1.DE Yearly Profit, Operating, Gross MarginsILM1.DE Yearly Profit, Operating, Gross MarginsYearly Profit, Operating, Gross Margins 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 0 2 -2 4 6 8

More info and screens

ROAROEROICOperating and Profit MarginShow most profitable peers

7

2. ILM1.DE Health Analysis

2.1 Basic Checks

  • The Return on Invested Capital (ROIC) is below the Cost of Capital (WACC), so ILM1 is destroying value.
  • Compared to 1 year ago, ILM1 has less shares outstanding
  • The number of shares outstanding for ILM1 has been increased compared to 5 years ago.
  • The debt/assets ratio for ILM1 has been reduced compared to a year ago.
ILM1.DE Yearly Shares OutstandingILM1.DE Yearly Shares OutstandingYearly Shares Outstanding 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 5M 10M 15M 20M 25M
ILM1.DE Yearly Total Debt VS Total AssetsILM1.DE Yearly Total Debt VS Total AssetsYearly Total Debt VS Total Assets 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 200M 400M 600M 800M

2.2 Solvency

  • An Altman-Z score of 3.37 indicates that ILM1 is not in any danger for bankruptcy at the moment.
  • ILM1 has a Altman-Z score of 3.37. This is amongst the best in the industry. ILM1 outperforms 89.29% of its industry peers.
  • The Debt to FCF ratio of ILM1 is 4.59, which is a neutral value as it means it would take ILM1, 4.59 years of fcf income to pay off all of its debts.
  • ILM1 has a Debt to FCF ratio of 4.59. This is amongst the best in the industry. ILM1 outperforms 89.29% of its industry peers.
  • A Debt/Equity ratio of 0.33 indicates that ILM1 is not too dependend on debt financing.
  • With an excellent Debt to Equity ratio value of 0.33, ILM1 belongs to the best of the industry, outperforming 89.29% of the companies in the same industry.
Industry RankSector Rank
Debt/Equity 0.33
Debt/FCF 4.59
Altman-Z 3.37
ROIC/WACC0.64
WACC5.61%
ILM1.DE Yearly LT Debt VS Equity VS FCFILM1.DE Yearly LT Debt VS Equity VS FCFYearly LT Debt VS Equity VS FCF 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 0 100M 200M 300M 400M 500M

2.3 Liquidity

  • A Current Ratio of 1.90 indicates that ILM1 should not have too much problems paying its short term obligations.
  • The Current ratio of ILM1 (1.90) is better than 85.71% of its industry peers.
  • A Quick Ratio of 1.38 indicates that ILM1 should not have too much problems paying its short term obligations.
  • With an excellent Quick ratio value of 1.38, ILM1 belongs to the best of the industry, outperforming 82.14% of the companies in the same industry.
Industry RankSector Rank
Current Ratio 1.9
Quick Ratio 1.38
ILM1.DE Yearly Current Assets VS Current LiabilitesILM1.DE Yearly Current Assets VS Current LiabilitesYearly Current Assets VS Current Liabilites 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 100M 200M 300M

More info and screens

WACCDebt/EquityHow to determine the health of a companyAltman-Z scoreShow peers with great health

6

3. ILM1.DE Growth Analysis

3.1 Past

  • The Earnings Per Share has grown by an nice 18.49% over the past year.
  • The Earnings Per Share has been growing by 12.19% on average over the past years. This is quite good.
  • The Revenue has grown by 10.39% in the past year. This is quite good.
  • ILM1 shows a strong growth in Revenue. Measured over the last years, the Revenue has been growing by 27.11% yearly.
EPS 1Y (TTM)18.49%
EPS 3Y-7.35%
EPS 5Y12.19%
EPS Q2Q%-330.1%
Revenue 1Y (TTM)10.39%
Revenue growth 3Y8.87%
Revenue growth 5Y27.11%
Sales Q2Q%13.7%

3.2 Future

  • ILM1 is expected to show quite a strong growth in Earnings Per Share. In the coming years, the EPS will grow by 19.18% yearly.
  • ILM1 is expected to show a small growth in Revenue. In the coming years, the Revenue will grow by 1.99% yearly.
EPS Next Y19.26%
EPS Next 2Y21.52%
EPS Next 3Y19.18%
EPS Next 5YN/A
Revenue Next Year4.09%
Revenue Next 2Y3.73%
Revenue Next 3Y4.22%
Revenue Next 5Y1.99%

3.3 Evolution

  • The EPS growth rate is accelerating: in the next years the growth will be better than in the last years.
  • The Revenue growth rate is decreasing: in the next years the growth will be less than in the last years.
ILM1.DE Yearly Revenue VS EstimatesILM1.DE Yearly Revenue VS EstimatesYearly Revenue VS Estimates 2015 2017 2019 2021 2023 2025 2027 2029 2031 2033 500M 1B 1.5B 2B
ILM1.DE Yearly EPS VS EstimatesILM1.DE Yearly EPS VS EstimatesYearly EPS VS Estimates 2017 2018 2019 2020 2021 2022 2023 2024 2025 2026 2027 2028 0.5 1 1.5

More info and screens

Find the best growth stocksShow best growing peers

5

4. ILM1.DE Valuation Analysis

4.1 Price/Earnings Ratio

  • The Price/Earnings ratio is 22.30, which indicates a rather expensive current valuation of ILM1.
  • Based on the Price/Earnings ratio, ILM1 is valued a bit more expensive than 60.71% of the companies in the same industry.
  • The average S&P500 Price/Earnings ratio is at 27.66. ILM1 is around the same levels.
  • Based on the Price/Forward Earnings ratio of 10.88, the valuation of ILM1 can be described as reasonable.
  • 82.14% of the companies in the same industry are more expensive than ILM1, based on the Price/Forward Earnings ratio.
  • When comparing the Price/Forward Earnings ratio of ILM1 to the average of the S&P500 Index (38.00), we can say ILM1 is valued rather cheaply.
Industry RankSector Rank
PE 22.3
Fwd PE 10.88
ILM1.DE Price Earnings VS Forward Price EarningsILM1.DE Price Earnings VS Forward Price Earnings ChartPrice Earnings - Forward Price Earnings PE FPE 10 20 30

4.2 Price Multiples

  • ILM1's Enterprise Value to EBITDA ratio is rather cheap when compared to the industry. ILM1 is cheaper than 89.29% of the companies in the same industry.
  • 67.86% of the companies in the same industry are more expensive than ILM1, based on the Price/Free Cash Flow ratio.
Industry RankSector Rank
P/FCF 7.89
EV/EBITDA 5.59
ILM1.DE Per share dataILM1.DE EPS, Sales, OCF, FCF, BookValue per sharePer Share Data Per Share 20 40 60 80

4.3 Compensation for Growth

  • The PEG Ratio(NY), which compensates the Price/Earnings for growth, indicates a correct valuation of the company.
  • A more expensive valuation may be justified as ILM1's earnings are expected to grow with 19.18% in the coming years.
PEG (NY)1.16
PEG (5Y)1.83
EPS Next 2Y21.52%
EPS Next 3Y19.18%

More info and screens

Price/EarningsPrice/FCFFCF per shareEV/EBITDAPEG RATIOShow best valued peers

0

5. ILM1.DE Dividend Analysis

5.1 Amount

  • ILM1 does not give a dividend.
Industry RankSector Rank
Dividend Yield 0%

More info and screens

Find the best dividend stocksShow peers with best dividend

ILM1.DE Fundamentals: All Metrics, Ratios and Statistics

MEDIOS AG

FRA:ILM1 (4/22/2026, 11:28:03 AM)

13.6

-0.2 (-1.45%)

Chartmill FA Rating
GICS SectorHealth Care
GICS IndustryGroupHealth Care Equipment & Services
GICS IndustryHealth Care Providers & Services
Earnings (Last)03-26
Earnings (Next)05-12
Inst Owners37.09%
Inst Owner ChangeN/A
Ins Owners19.7%
Ins Owner ChangeN/A
Market Cap346.94M
Revenue(TTM)2.08B
Net Income(TTM)15.37M
Analysts87.27
Price Target23.46 (72.5%)
Short Float %N/A
Short RatioN/A
Dividend
Industry RankSector Rank
Dividend Yield 0%
Yearly DividendN/A
Dividend Growth(5Y)N/A
DP0%
Div Incr Years0
Div Non Decr Years0
Ex-DateN/A
Surprises & Revisions
EPS beat(2)N/A
Avg EPS beat(2)N/A
Min EPS beat(2)N/A
Max EPS beat(2)N/A
EPS beat(4)N/A
Avg EPS beat(4)N/A
Min EPS beat(4)N/A
Max EPS beat(4)N/A
EPS beat(8)N/A
Avg EPS beat(8)N/A
EPS beat(12)N/A
Avg EPS beat(12)N/A
EPS beat(16)N/A
Avg EPS beat(16)N/A
Revenue beat(2)N/A
Avg Revenue beat(2)N/A
Min Revenue beat(2)N/A
Max Revenue beat(2)N/A
Revenue beat(4)N/A
Avg Revenue beat(4)N/A
Min Revenue beat(4)N/A
Max Revenue beat(4)N/A
Revenue beat(8)N/A
Avg Revenue beat(8)N/A
Revenue beat(12)N/A
Avg Revenue beat(12)N/A
Revenue beat(16)N/A
Avg Revenue beat(16)N/A
PT rev (1m)-4.17%
PT rev (3m)-4.17%
EPS NQ rev (1m)N/A
EPS NQ rev (3m)N/A
EPS NY rev (1m)-10.64%
EPS NY rev (3m)-10.73%
Revenue NQ rev (1m)N/A
Revenue NQ rev (3m)N/A
Revenue NY rev (1m)0.09%
Revenue NY rev (3m)0.42%
Valuation
Industry RankSector Rank
PE 22.3
Fwd PE 10.88
P/S 0.17
P/FCF 7.89
P/OCF 6.64
P/B 0.67
P/tB 11.73
EV/EBITDA 5.59
EPS(TTM)0.61
EY4.49%
EPS(NY)1.25
Fwd EY9.2%
FCF(TTM)1.72
FCFY12.68%
OCF(TTM)2.05
OCFY15.07%
SpS81.48
BVpS20.16
TBVpS1.16
PEG (NY)1.16
PEG (5Y)1.83
Graham Number16.6332 (22.3%)
Profitability
Industry RankSector Rank
ROA 1.7%
ROE 2.99%
ROCE 6.4%
ROIC 3.6%
ROICexc 4.07%
ROICexgc 16.83%
OM 2.22%
PM (TTM) 0.74%
GM 9.57%
FCFM 2.12%
ROA(3y)2.07%
ROA(5y)2.16%
ROE(3y)3.15%
ROE(5y)3.09%
ROIC(3y)3.13%
ROIC(5y)2.93%
ROICexc(3y)3.59%
ROICexc(5y)3.59%
ROICexgc(3y)13.48%
ROICexgc(5y)13.01%
ROCE(3y)5.56%
ROCE(5y)5.22%
ROICexgc growth 3Y11.3%
ROICexgc growth 5Y27.85%
ROICexc growth 3Y1.43%
ROICexc growth 5Y1.78%
OM growth 3Y7.32%
OM growth 5Y7.85%
PM growth 3Y-13.39%
PM growth 5Y-3.47%
GM growth 3Y13.02%
GM growth 5Y9.8%
F-Score8
Asset Turnover2.3
Health
Industry RankSector Rank
Debt/Equity 0.33
Debt/FCF 4.59
Debt/EBITDA 2.02
Cap/Depr 21.9%
Cap/Sales 0.4%
Interest Coverage 4.6
Cash Conversion 62.19%
Profit Quality 286.25%
Current Ratio 1.9
Quick Ratio 1.38
Altman-Z 3.37
F-Score8
WACC5.61%
ROIC/WACC0.64
Cap/Depr(3y)16.02%
Cap/Depr(5y)27.4%
Cap/Sales(3y)0.27%
Cap/Sales(5y)0.41%
Profit Quality(3y)301.18%
Profit Quality(5y)347.27%
High Growth Momentum
Growth
EPS 1Y (TTM)18.49%
EPS 3Y-7.35%
EPS 5Y12.19%
EPS Q2Q%-330.1%
EPS Next Y19.26%
EPS Next 2Y21.52%
EPS Next 3Y19.18%
EPS Next 5YN/A
Revenue 1Y (TTM)10.39%
Revenue growth 3Y8.87%
Revenue growth 5Y27.11%
Sales Q2Q%13.7%
Revenue Next Year4.09%
Revenue Next 2Y3.73%
Revenue Next 3Y4.22%
Revenue Next 5Y1.99%
EBIT growth 1Y45.89%
EBIT growth 3Y16.84%
EBIT growth 5Y37.09%
EBIT Next Year95.16%
EBIT Next 3Y32.8%
EBIT Next 5Y29.24%
FCF growth 1Y-34.7%
FCF growth 3Y11.12%
FCF growth 5YN/A
OCF growth 1Y-29.04%
OCF growth 3Y12.09%
OCF growth 5YN/A

MEDIOS AG / ILM1.DE Fundamental Analysis FAQ

What is the fundamental rating for ILM1 stock?

ChartMill assigns a fundamental rating of 5 / 10 to ILM1.DE.


What is the valuation status for ILM1 stock?

ChartMill assigns a valuation rating of 5 / 10 to MEDIOS AG (ILM1.DE). This can be considered as Fairly Valued.


Can you provide the profitability details for MEDIOS AG?

MEDIOS AG (ILM1.DE) has a profitability rating of 4 / 10.


What is the valuation of MEDIOS AG based on its PE and PB ratios?

The Price/Earnings (PE) ratio for MEDIOS AG (ILM1.DE) is 22.3 and the Price/Book (PB) ratio is 0.67.


How financially healthy is MEDIOS AG?

The financial health rating of MEDIOS AG (ILM1.DE) is 7 / 10.